Airbnb Investor Score
-$143
Annual Profit
6.7%
Cap Rate
-0.1%
Cash on Cash
$52,157
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $336/night at 58% occupancy.Projected nightly rate is $204/night at 70% occupancy.
Top 61% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$54,423
Avg annual revenue
70%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$80k
$110k
Sign up to see the data on 40 all comparables
-$143
Profit
Revenue
$52,157
Operating Expenses
$20,460
Operating Income
$31,696
Mortgage & Taxes
$31,840
Profit (Cash Flow)
-$143
$117,185
Cash Investment
Down Payment
$94,400
Renos & Furnishing
$8,625
Closing Costs
$14,160
Total
$117,185
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.12%
Cap Rate
6.71%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$22,402
Deductible property tax
$4,673
Your total deduction
$48,094
Your adjusted annual income
$150,000 - $48,094 = $101,906
Taxes on $101,906 (30%)
$30,572
Your old tax bill
$45,000
Your new tax bill
$30,572
Estimated tax savings
$14,428
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
2,160 sqft
Year built:
1949
Size:
1,000 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
90%+ High Efficiency, Baseboard, Forced Air
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 2,160 sqft
- Building area: 1,000 sqft
- Garage: No
- Heating: 90%+ high efficiency, baseboard, forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Insert
- View: Territorial
- Parking: None
- Amenities: Dryer(s), Refrigerator(s), Washer(s)
- Price per square foot: $594
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 9547201065
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $917,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Eckstein Middle School with 7/10 star rating
- High School: Roosevelt High School with 7/10 star rating